[KONSORT] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
12-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 77.05%
YoY- 1.55%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 66,777 65,143 80,135 57,557 71,213 61,377 65,425 0.34%
PBT 11,493 13,234 16,440 11,987 11,822 11,697 9,640 2.97%
Tax -1,146 -2,058 -3,597 -2,891 -2,937 -3,303 -2,983 -14.72%
NP 10,347 11,176 12,843 9,096 8,885 8,394 6,657 7.62%
-
NP to SH 10,347 11,176 12,843 9,490 9,345 8,344 6,685 7.54%
-
Tax Rate 9.97% 15.55% 21.88% 24.12% 24.84% 28.24% 30.94% -
Total Cost 56,430 53,967 67,292 48,461 62,328 52,983 58,768 -0.67%
-
Net Worth 219,558 273,505 330,314 313,284 327,521 334,240 324,631 -6.30%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 5,774 6,928 - - - -
Div Payout % - - 44.96% 73.01% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 219,558 273,505 330,314 313,284 327,521 334,240 324,631 -6.30%
NOSH 252,365 235,780 230,989 228,674 240,824 240,461 240,467 0.80%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 15.49% 17.16% 16.03% 15.80% 12.48% 13.68% 10.18% -
ROE 4.71% 4.09% 3.89% 3.03% 2.85% 2.50% 2.06% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 26.46 27.63 34.69 25.17 29.57 25.52 27.21 -0.46%
EPS 4.10 4.74 5.56 4.15 3.92 3.47 2.78 6.68%
DPS 0.00 0.00 2.50 3.03 0.00 0.00 0.00 -
NAPS 0.87 1.16 1.43 1.37 1.36 1.39 1.35 -7.05%
Adjusted Per Share Value based on latest NOSH - 228,674
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 26.49 25.84 31.79 22.83 28.25 24.35 25.95 0.34%
EPS 4.10 4.43 5.09 3.76 3.71 3.31 2.65 7.53%
DPS 0.00 0.00 2.29 2.75 0.00 0.00 0.00 -
NAPS 0.8709 1.0849 1.3102 1.2426 1.2991 1.3258 1.2877 -6.30%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.96 1.28 1.30 1.11 1.00 1.54 0.78 -
P/RPS 3.63 4.63 3.75 4.41 3.38 6.03 2.87 3.98%
P/EPS 23.41 27.00 23.38 26.75 25.77 44.38 28.06 -2.97%
EY 4.27 3.70 4.28 3.74 3.88 2.25 3.56 3.07%
DY 0.00 0.00 1.92 2.73 0.00 0.00 0.00 -
P/NAPS 1.10 1.10 0.91 0.81 0.74 1.11 0.58 11.24%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 16/08/11 18/08/10 12/08/09 13/08/08 28/08/07 28/08/06 -
Price 1.02 1.14 1.39 1.54 1.09 2.29 0.94 -
P/RPS 3.85 4.13 4.01 6.12 3.69 8.97 3.45 1.84%
P/EPS 24.88 24.05 25.00 37.11 28.09 65.99 33.81 -4.97%
EY 4.02 4.16 4.00 2.69 3.56 1.52 2.96 5.22%
DY 0.00 0.00 1.80 1.97 0.00 0.00 0.00 -
P/NAPS 1.17 0.98 0.97 1.12 0.80 1.65 0.70 8.92%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment